investorscraft@gmail.com

Intrinsic ValueSunlight (1977) Holdings Limited (8451.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sunlight (1977) Holdings Limited operates as a specialized supplier of tissue and hygiene products, serving corporate clients in Singapore. The company's core revenue model is built on B2B sales of essential consumables, including branded toilet tissues, hand towels, napkins, and facial tissues under its Sunlight brand. It has established a niche within the consumer defensive sector by focusing on the institutional market, providing a steady demand stream from businesses requiring reliable hygiene solutions. This targeted approach allows Sunlight to maintain a stable operational footprint without the volatility associated with consumer retail fluctuations. Its product portfolio is complemented by hygiene-related items such as wipes, gloves, and a range of tissue dispensers, including automated touchless systems, catering to modern sanitation needs. The company's long-standing presence since 1977 underscores its entrenched relationships and reputation for dependability in a competitive market. By concentrating on corporate customers, Sunlight avoids direct competition with mass-market retailers, instead leveraging its expertise in bulk supply and customized service delivery. This strategic focus on a specific clientele enhances customer loyalty and provides a defensive revenue base, though it limits diversification and scale compared to broader industry players.

Revenue Profitability And Efficiency

For the fiscal year, Sunlight reported revenue of HKD 14.1 million with a net income of HKD 735,000, indicating modest profitability. The company generated positive operating cash flow of HKD 1.5 million, which comfortably covered capital expenditures of HKD 300,000, reflecting efficient cash generation from its core operations.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.0009, demonstrating limited but positive earnings power. Capital expenditures were focused, likely on maintaining operational capabilities rather than expansion, suggesting a capital-efficient approach to sustaining its business model without significant investment demands.

Balance Sheet And Financial Health

Sunlight maintains a strong balance sheet with cash and equivalents of HKD 3.5 million and minimal total debt of HKD 178,000. This positions the company with a robust liquidity profile and very low financial leverage, providing significant stability and flexibility in its market operations.

Growth Trends And Dividend Policy

The company did not pay dividends during the period, retaining earnings to support operations. Given its small market capitalization and niche focus, growth appears organic and measured, with no indication of aggressive expansion or significant shifts in its dividend policy.

Valuation And Market Expectations

With a market capitalization of HKD 46.4 million, the company trades at a negative beta of -0.28, suggesting low correlation to broader market movements. This valuation reflects its micro-cap status and specialized, defensive business model, with market expectations likely centered on stability rather than high growth.

Strategic Advantages And Outlook

Sunlight's strategic advantages include its long-established brand, focused corporate customer base, and strong financial health. The outlook remains stable, supported by consistent demand for hygiene products, though growth may be constrained by its niche market and limited scale.

Sources

Company description and financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount